Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.47% first-year return on $94,272 initial cash invested.
-5.47%
Cash On Cash
5.15%
Cap Rate
0.85
DSCR
$4,057
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,057 income − $4,487 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,272
Downpayment
20%
$72,640
Closing costs
1%
$3,632
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,057
Total Expenses
$4,487
Mortgage P&I
45%
$1,827
Property Taxes
14%
$583
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014